Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.47% first-year return on $175k initial cash invested.
-15.47%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$4,103
Rent
-$2,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$144k
Closing costs
1%
$7,200
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,103
Total Expenses
$6,362
Mortgage P&I
87%
$3,559
Property Taxes
9%
$356
Home Insurance
6%
$252
HOA
6%
$226
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Home Away From Home in DFW(Irving ) | $5,473 | $295 | 4 | 3 | 1.7 mi |
Cozy Home Near Dallas Downtown & DFW Airport! | $4,305 | $232 | 4 | 3 | 1.78 mi |
Gorgeous 4 bedroom 10 minutes from DFW airport | $5,807 | $313 | 4 | 2.5 | 1.51 mi |
Spacious house 4BR/3,5BA + pool/spa near DFW | $6,642 | $358 | 4 | 3.5 | 2.11 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality